Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.15% first-year return on $89,190 initial cash invested.
3.15%
Cash On Cash
7.17%
Cap Rate
1.22
DSCR
$3,226
Rent
$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,190
Downpayment
20%
$67,800
Closing costs
1%
$3,390
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,226
Total Expenses
$2,992
Mortgage P&I
52%
$1,662
Property Taxes
4%
$114
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355